[APB] QoQ Quarter Result on 30-Jun-2012 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -25.77%
YoY- -79.75%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,143 35,895 49,657 49,853 71,187 56,650 47,009 -16.06%
PBT 2,156 1,219 7,703 1,486 1,964 1,897 931 74.94%
Tax -582 -336 -3,022 -403 -505 -501 602 -
NP 1,574 883 4,681 1,083 1,459 1,396 1,533 1.77%
-
NP to SH 1,574 883 4,681 1,083 1,459 1,396 1,533 1.77%
-
Tax Rate 26.99% 27.56% 39.23% 27.12% 25.71% 26.41% -64.66% -
Total Cost 34,569 35,012 44,976 48,770 69,728 55,254 45,476 -16.69%
-
Net Worth 168,484 172,184 110,950 155,819 158,058 160,650 158,750 4.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 3,867 3,315 - - -
Div Payout % - - - 357.14% 227.27% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 168,484 172,184 110,950 155,819 158,058 160,650 158,750 4.04%
NOSH 110,845 110,374 110,950 110,510 110,530 110,793 111,014 -0.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.35% 2.46% 9.43% 2.17% 2.05% 2.46% 3.26% -
ROE 0.93% 0.51% 4.22% 0.70% 0.92% 0.87% 0.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.61 32.52 44.76 45.11 64.40 51.13 42.34 -15.96%
EPS 1.42 0.80 4.22 0.98 1.32 1.26 1.38 1.92%
DPS 0.00 0.00 0.00 3.50 3.00 0.00 0.00 -
NAPS 1.52 1.56 1.00 1.41 1.43 1.45 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 110,510
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.02 31.80 43.99 44.17 63.07 50.19 41.65 -16.06%
EPS 1.39 0.78 4.15 0.96 1.29 1.24 1.36 1.46%
DPS 0.00 0.00 0.00 3.43 2.94 0.00 0.00 -
NAPS 1.4927 1.5254 0.9829 1.3805 1.4003 1.4233 1.4064 4.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.90 0.85 0.87 0.77 0.98 0.96 0.86 -
P/RPS 2.76 2.61 1.94 1.71 1.52 1.88 2.03 22.70%
P/EPS 63.38 106.25 20.62 78.57 74.24 76.19 62.28 1.17%
EY 1.58 0.94 4.85 1.27 1.35 1.31 1.61 -1.24%
DY 0.00 0.00 0.00 4.55 3.06 0.00 0.00 -
P/NAPS 0.59 0.54 0.87 0.55 0.69 0.66 0.60 -1.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 22/02/13 28/11/12 24/08/12 21/05/12 21/02/12 29/11/11 -
Price 0.91 0.85 0.97 0.92 0.93 0.96 0.93 -
P/RPS 2.79 2.61 2.17 2.04 1.44 1.88 2.20 17.14%
P/EPS 64.08 106.25 22.99 93.88 70.45 76.19 67.35 -3.26%
EY 1.56 0.94 4.35 1.07 1.42 1.31 1.48 3.56%
DY 0.00 0.00 0.00 3.80 3.23 0.00 0.00 -
P/NAPS 0.60 0.54 0.97 0.65 0.65 0.66 0.65 -5.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment